CMCSA
Comcast Corp
Price:  
37.44 
USD
Volume:  
12,692,025.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Comcast WACC - Weighted Average Cost of Capital

The WACC of Comcast Corp (CMCSA) is 7.1%.

The Cost of Equity of Comcast Corp (CMCSA) is 9.50%.
The Cost of Debt of Comcast Corp (CMCSA) is 4.60%.

Range Selected
Cost of equity 8.00% - 11.00% 9.50%
Tax rate 25.30% - 26.80% 26.05%
Cost of debt 4.00% - 5.20% 4.60%
WACC 6.0% - 8.2% 7.1%
WACC

Comcast WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.9 1.1
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 11.00%
Tax rate 25.30% 26.80%
Debt/Equity ratio 0.66 0.66
Cost of debt 4.00% 5.20%
After-tax WACC 6.0% 8.2%
Selected WACC 7.1%